4- 280 Paradelle Drive, Richmond Hill
Richmond Hill
$1,099,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUPERSTARS REALTY LTD.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,650/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To This Luxurious End Unit Double Car Garage Townhouse, Like A Semi-Detached Home, Set On A Premium Ravine Lot, Features An Elegant Stone Front And A Bright, Spacious Living Room With Pot Lights And A Cozy Fireplace Overlooking The Tranquil Ravine. A Formal Dining Room Complements The Open Kitchen, Equipped With Newer Stainless Steel Appliances(2025), Backsplash, Upgraded Countertop With Breakfast Bar, Plus A Breakfast Area With Walk-Out To The Deck. The 2nd Floor Offers 3 Large Bedrooms, Including A Huge Primary Suite With 5pc Ensuite And Walk-In Closet. The Finished Walk-Out Basement Adds Exceptional Living Space With Recreation Room, Kitchen, Dining Area, Bedroom And 3pc Bathroom, Ideal For Extended Family Or Guests. 2 Additional Parkings On Driveway, Total Of 4 Parking Spaces. New Roof & Insulation, Newer Furnace, Cac, Washer/Dryer.
MississaugaInvestor.ca
4- 280 Paradelle Drive
Att/Row/Townhouse · 4bd/4ba · ~2,250 sqft
$1,099,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.82%
Monthly Cash Flow
-$3,392/mo
Estimated Rent
$3,650/mo
Cash-on-Cash
-16.87%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,650 |
| Mortgage | −$5,059 |
| Property Tax | −$659 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$916 |
| Vacancy (5%) | −$183 |
| Cash Flow | -$3,392/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$43,800 |
| Vacancy (5%) | −$2,190 |
| Property Tax | −$7,913 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,990 |
| Annual NOI | $20,007 |
| Cap Rate | 1.82% |
Cash Required to Close
| Down Payment (20%) | $219,800 |
| Ontario Land Transfer Tax | $18,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,255 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.